Congress authorized the Flood Control Commission to start operations on October 1, 2020.
Required
- a. Record the following transactions in general journal form as they should appear in the accounts of the Flood Control Commission. Record all expenses in the Operating/Program Expenses account.
- (1) The Flood Control Commission received official notice that the one-year appropriation passed by Congress and signed by the president amounted to $7,000,000 for operating expenses.
- (2) The Office of Management and Budget notified the Commission of the following schedule of apportionments: first quarter, $2,000,000; second quarter, $2,000,000; third quarter, $1,500,000; and fourth quarter, $1,500,000.
- (3) The Flood Control Commissioner allotted $1,000,000 for the first month’s operations.
- (4) Obligations were recorded for salaries and
fringe benefits , $400,000; furniture and equipment, $270,000; materials and supplies, $250,000; and rent and utilities, $50,000. The Commission does not record commitments prior to recording obligations. - (5) Payroll for the first two weeks in the amount of $170,000 was paid.
- (6) Invoices approved for payment totaled $395,000; of the total, $180,000 was for furniture and equipment, $175,000 for materials and supplies, and $40,000 for rent.
- (7) A liability was recorded for the payroll for the second two weeks, $160,000, and for the employer’s share of FICA taxes for the four weeks, $23,000. (Note: Credit to Accrued Funded Payroll and Benefits.)
- (8) Accounts payable totaling $189,000 were paid, and this included liabilities for materials and supplies, $149,000, and rent, $40,000. Accrued Funded Payroll and Benefits in the amount of $183,000 were paid.
- (9) Accruals recorded at month-end were salaries, $30,000, and utilities, $10,000. Materials and supplies costing $60,000 were used during the month.
Depreciation of $2,500 was recorded on furniture and equipment for the month. (Note: In practice, this would likely be done in worksheet form for monthly reporting purposes.) - (10) Necessary closing entries were prepared as of October 31, 2020. (Note: Again, for monthly statements, this would be a worksheet entry only.)
- b. Prepare the
Balance Sheet of the Flood Control Commission as of October 31, 2020, assuming that all of the Commission’s assets are entity assets, Fund Balance with Treasury is intragovernmental, and all other assets are governmental. - c. Prepare the Statement of Changes in Net Position of the Flood Control Commission for the month ended October 31, 2020.
- d. Prepare the Statement of Budgetary Resources of the Flood Control Commission for the month ended October 31, 2020.
a.
Journalize the given transactions in the accounts of FC Commission.
Explanation of Solution
Journal entry: Journal entry is a set of economic events which can be measured in monetary terms. These are recorded chronologically and systematically.
Journalize the given transactions in the budgetary and proprietary accounts of FC Commission.
1.
Entry for appropriation realized for operating expenses:
Debits ($) | Credits ($) | ||
Budgetary: | |||
Other Appropriations Realized-2020 | 7,000,000 | ||
Unappropriated Authority-2020 | 7,000,000 | ||
Proprietary: | |||
Fund Balance with Treasury-2020 | 7,000,000 | ||
Unexpended Appropriations | 7,000,000 |
Table (1)
2.
Entry for schedule of apportionments:
Debits ($) | Credits ($) | ||
Budgetary: | |||
Unappropriated Authority-2020 | 7,000,000 | ||
Apportionments-2020 | 7,000,000 |
Table (2)
3.
Entry for allotments for first month’s operations:
Debits ($) | Credits ($) | ||
Budgetary: | |||
Apportionments-2020 | 1,000,000 | ||
Allotments-2020 | 1,000,000 |
Table (3)
4.
Entry for commitments:
Debits ($) | Credits ($) | ||
Budgetary: | |||
Allotments-2020 | 970,000 | ||
Undelivered Orders-2020 | 970,000 |
Table (4)
5.
Entry for payment of payroll:
Debits ($) | Credits ($) | ||
Budgetary: | |||
Undelivered Orders-2020 | 170,000 | ||
Expended Authority-2020 | 170,000 | ||
Proprietary: | |||
Operating/Program Expenses | 170,000 | ||
Disbursements in Transit-2020 | 170,000 | ||
Disbursements in Transit-2020 | 170,000 | ||
Fund Balance with Treasury-2020 | 170,000 | ||
Unexpended Appropriations-2020 | 170,000 | ||
Appropriations Used | 170,000 |
Table (5)
6.
Entry for payment approved invoices:
Debits ($) | Credits ($) | ||
Budgetary: | |||
Undelivered Orders-2020 | 395,000 | ||
Expended Authority-2020 | 395,000 | ||
Proprietary: | |||
Furniture and Equipment | 180,000 | ||
Operating Materials and Supplies | 175,000 | ||
Operating/Program Expenses | 40,000 | ||
Accounts Payable | 395,000 | ||
Unexpended Appropriations-2020 | 395,000 | ||
Appropriations Used | 395,000 |
Table (6)
7.
Entry for payroll liability:
Debits ($) | Credits ($) | ||
Budgetary: | |||
Undelivered Orders-2020 | 183,000 | ||
Expended Authority-2020 | 183,000 | ||
Proprietary: | |||
Operating/Program Expenses | 183,000 | ||
Accrued Funded Payroll and Benefits | 183,000 | ||
Unexpended Appropriations-2020 | 183,000 | ||
Appropriations Used | 183,000 |
Table (7)
8.
Entry for payment of accounts payables:
Debits ($) | Credits ($) | ||
Proprietary: | |||
Accounts Payable | 189,000 | ||
Accrued Funded Payroll and Benefits | 183,000 | ||
Disbursements in Transit-2020 | 372,000 | ||
Disbursements in Transit-2020 | 372,000 | ||
Fund Balance with Treasury-2020 | 372,000 |
Table (8)
9.
Entry to record accruals:
Debits ($) | Credits ($) | ||
Budgetary: | |||
Undelivered Orders-2020 | 40,000 | ||
Expended Authority-2020 | 40,000 | ||
Proprietary: | |||
Operating/Program Expenses | 40,000 | ||
Accrued Funded Payroll and Benefits | 30,000 | ||
Accounts Payable | 10,000 | ||
Operating/Program Expenses | 60,000 | ||
Operating Materials and Supplies | 60,000 | ||
Depreciation and Amortization | 2,500 | ||
Accumulated Depreciation-Furniture and Equipment | 2,500 | ||
Unexpended Appropriations-2020 | 40,000 | ||
Appropriations Used | 40,000 |
Table (9)
10.
Record closing entries:
Debits ($) | Credits ($) | ||
Budgetary: | |||
Expended Authority-2020 | 788,000 | ||
Other Appropriations Realized-2020 | 788,000 | ||
Proprietary: | |||
Cumulative Results of Operations | 495,500 | ||
Operating/Program Expenses | 493,000 | ||
Depreciation and Amortization | 2,500 | ||
Appropriations Used | 788,000 | ||
Cumulative Results of Operations | 788,000 |
Table (10)
b.
Prepare balance sheet for FC Commission as of October 31, 2020.
Explanation of Solution
Balance sheet: This is the financial statement that reports the financial position of the federal agency or the governmental entity, and includes the sections assets, liabilities, and net position. Net position is the net amount of the fund balances of the equity funds that are reported on the balance sheet.
Prepare balance sheet for FC Commission as of October 31, 2020.
FC Commission | |
Balance Sheet | |
As of October 31, 2020 | |
Particulars | Amount ($) |
Assets | |
Intragovernmental: | |
Fund Balance with Treasury-2020 | $6,458,000 |
Governmental: | |
Operating Materials and Supplies | 115,000 |
Furniture and Equipment (Net of accumulated depreciation of $2,500) | 177,500 |
Total assets | $6,750,500 |
Liabilities | |
Governmental liabilities: | |
Accounts payable | $216,000 |
Accrued funded payroll and benefits | 30,000 |
Total liabilities covered by budgetary resources | $246,000 |
Net Position | |
Unexpended appropriations | 6,212,000 |
Cumulative results of operations | 292,500 |
Total net position | 6,504,500 |
Total liabilities and net position | $6,750,500 |
Table (11)
c.
Prepare statement of changes in net position for FC Commission for the month ended October 31, 2020.
Explanation of Solution
Statement of changes in net position: The Statement of Net Position of a federal agency reports the total of unexpended appropriations and cumulative results of operations, as net position. Net position is the net amount of the fund balances of the equity funds that are reported on the balance sheet.
Prepare statement of changes in net position for FC Commission for the month ended October 31, 2020.
FC Commission | ||
Statement of Changes in Net Position | ||
For the Month Ended October 31, 2020 | ||
Cumulative Results of Operations | Unexpended Appropriations | |
Beginning balances | $0 | $0 |
Budgetary funding sources: | ||
Appropriation received | 7,000,000 | |
Appropriations used | 788,000 | (788,000) |
Other financing sources | 0 | 0 |
Total financing sources | 788,000 | 6,212,000 |
Net cost of operations | (495,500) | 0 |
Ending balances | $292,500 | $6,212,000 |
Table (12)
d.
Prepare statement of budgetary resources for FC Commission for the month ended October 31, 2020.
Explanation of Solution
Statement of budgetary resources: The statement that reports the available budgetary resources and status of those budgetary resources at the end of the year is referred to as statement of budgetary resources.
Prepare statement of budgetary resources for FC Commission for the year ended October 31, 2020.
FC Commission | |
Statement of Budgetary Resources | |
For the Month Ended October 31, 2020 | |
Particulars | Amount ($) |
Budgetary Resources: | |
Budget authority | $7,000,000 |
Total Budgetary Resources | $7,000,000 |
Status of Budgetary Resources: | |
New obligations and upward adjustments | $970,000 |
Unobligated balances available | 6,030,000 |
Total Status of Budgetary Resources | $7,000,000 |
Change in Obligated Balance: | |
Unpaid obligations: | |
Unpaid obligations, beginning of period | $0 |
New obligations and upward adjustments | 970,000 |
Outlays | (542,000) |
Obligated balance, end of period | $428,000 |
Table (13)
Notes:
- The sum of undelivered orders–2019 ($182,000) and expended budgetary authority–2020 ($788,000) is the value of new obligations and upward adjustments, $970,000.
- The total budgetary resources of $7,000,000 minus the new obligations of $970,000 is the value of unobligated balances, $6,030,000.
- The sum of undelivered orders ($182,000) and total liabilities ($246,000) is the value of outlays, $428,000.
Want to see more full solutions like this?
Chapter 17 Solutions
Accounting For Governmental & Nonprofit Entities
- The following transactions relate to the general fund of the city of Lost Angels for the year ending December 31, 2020. Prepare a statement of revenues, expenditures, and other changes in fund balance for the general fund for the period to be included in the fund financial statements. Assume that the fund balance at the beginning of the year was $180,000. Assume also that the city applies the purchases method to supplies. Receipt within 60 days serves as the definition of available resources. Collects property tax revenue of $700,000. A remaining assessment of $100,000 will be collected in the subsequent period. Half of that amount should be received within 30 days, and the remainder approximately five months after the end of the year. Spends $200,000 on three new police cars with 10-year lives. The anticipated price was $207,000 when the cars were ordered. The city calculates all depreciation using the straight-line method with no expected residual value. The city applies the…arrow_forwardThe following transactions relate to the general fund of the city of Lost Angels for the year ending December 31, 2020. Prepare a statement of revenues, expenditures, and other changes in fund balance for the general fund for the period to be included in the fund financial statements. Assume that the fund balance at the beginning of the year was $180,000. Assume also that the city applies the purchases method to supplies. Receipt within 60 days serves as the definition of available resources. Collects property tax revenue of $700,000. A remaining assessment of $100,000 will be collected in the subsequent period. Half of that amount should be received within 30 days, and the remainder approximately five months after the end of the year. Spends $200,000 on three new police cars with 10-year lives. The anticipated price was $207,000 when the cars were ordered. The city calculates all depreciation using the straight-line method with no expected residual value. The city applies the…arrow_forwardThe budget officer of the Department of Social Welfare and Development (DSWD) was granted a cash advance in the amount of P15,000. He is to attend a seminar in the Department of Budget and Management (DBM) head office. Accordingly, the obligation incurred for this purpose was appropriately recorded in the Registry of Allocation, Obligation, and Disbursement – Maintenance and Other Operating Expenses (RAOD-MOOE) in the amount of P15,000. After that seminar, the budget officer liquidated his cash advance by preparing the Liquidation Report form and reported total expenses related to that official travel in the amount of 12,300.Required: Give the necessary entries to be made by the DSWD for the above scenario.arrow_forward
- The City of South Pittsburgh maintains its books so as to prepare fund accounting statements and records worksheet adjustments in order to prepare government-wide statements. You are to prepare, in journal form, worksheet adjustments for each of the following situations: 1. Deferred inflows of resources-property taxes of $69,400 at the end of the previous fiscal year were recognized as property tax revenue in the current yearAc€?cs Statement of Revenues, Expenditures, and Changes in Fund Balance. 2. The City levied property taxes for the current fiscal year in the amount of $10,000,000. When making the entries, it was estimated that 2 percent of the taxes would not be collected. At year-end, $600,000 of the taxes had not been collected. It was estimated that $320,000 of that amount would be collected during the 60-day period after the end of the fiscal year and that $80,000 would be collected after that time. The City had recognized the maximum of property taxes allowable under…arrow_forwardThe City of South Pittsburgh maintains its books so as to prepare fund accounting statements and records worksheet adjustments in order to prepare government-wide statements. You are to prepare, in journal form, worksheet adjustments for each of the following situations: 1. Deferred inflows of resources-property taxes of $69,400 at the end of the previous fiscal year were recognized as property tax revenue in the current yearAc€?cs Statement of Revenues, Expenditures, and Changes in Fund Balance. 2. The City levied property taxes for the current fiscal year in the amount of $10,000,000. When making the entries, it was estimated that 2 percent of the taxes would not be collected. At year-end, $600,000 of the taxes had not been collected. It was estimated that $320,000 of that amount would be collected during the 60-day period after the end of the fiscal year and that $80,000 would be collected after that time. The City had recognized the maximum of property taxes allowable under…arrow_forwardPreparation of appropriations ledger Prepare an appropriations ledger similar to Table 3-6 to record the transactions and events applicable to the appropriation for Parks department—plants and supplies.The ledger should have columns for appropriation (Cr.), encumbrances (Dr. and Cr.), expenditures (Dr.), and available appropriation (Cr.). The following transactions and events occurred in Marilyn County during calendar year 2022:1. The legislature adopted the following budget: Estimated revenues and other sources: Property taxes $1,740,000 Sales taxes 1,000,000 Use of fund balance 10,000 Total $2,750,000 Appropriations: General government—salaries $420,000 General government—supplies 30,000 Parks department—salaries 2,000,000 Parks department—plants and supplies 300,000 Total $2,750,000 2. The Parks department placed PO 2022-1 for shrubbery in the amount of $52,000 and PO 2022-2 for gardening supplies in the amount of $11,000.The orders were charged to…arrow_forward
- Prepare the journal entries necessary for the following transactions. For each transaction you must identify the fund in which the entries are recorded. Make the entries only for the Fund-Based Financial Statements for the fiscal year ended 6/30/2021. 1. The board of commissioners of the Cosmo City adopted a General Fund budget for the year ending June 30, 2021, which indicated revenues of $5,100,000, bond proceeds of $620,000, appropriations of $1,900,000 for salaries, $800,000 for advertising, $400,000 for supplies, and $800,000 for utilities, and also operating transfers out of $980,000. 2. Cosmo City collected $22,000 from parking meters. 3. On March 12, 2021, Cosmo City ordered a new computer at an anticipated cost of $414,000. The computer was received on April 16 with an actual cost of $416,200. Payment was subsequently made on May 15, 2021. 4. Property taxes of 1,800,000 are levied for Cosmo City. The city expects that 5% will be uncollectible. Of the levied amount,…arrow_forwardPrepare the journal entries for the following transactions to consolidate financial statements from fund-level statements to government-wide statements. Deferred property taxes at the end of the year was $92.arrow_forward4. The board of commissioners of the city of Scranton adopted a general fund budget for the year ending June 30, 2024, which indicated tax levy revenues of $1,500,000, bond proceeds of $650,000, appropriations for government operations of $1,360,000, and operating transfers out of $425,000. Required: If this budget was formally integrated into the accounting records used to produce the governmental fund financial statements, what was the required journal entry at the beginning of the year? Governmental Fund Financial Statements - General Fund Estimated Revenues - Tax Levy Estimated Other Financing Sources - Bond Proceeds Appropriations - Government Operations Appropriations - Other Financing Uses - Operating Transfers Out Budgetary Fund Balance Debit 1,500,000 650,000 Credit 1,360,000 425,000 365,000arrow_forward
- Prepare the journal entries for the following transactions to consolidate financial statements from fund-level statements to government-wide statements. 1....Beginning accumulated depreciation was $500. 2....Depreciation during the year was $169 3....Beginning compensated absences was 500.arrow_forwardThe City of Algonquin maintains its books to prepare fund accounting statements and records worksheet adjustments in order to prepare government-wide statements. You are to prepare, in journal form, worksheet adjustments for each of the following situations: Deferred inflows of resources—property taxes of $73,500 at the end of the previous fiscal year were recognized as property tax revenue in the current year's Statement of Revenues, Expenditures, and Changes in Fund Balance. The City levied property taxes for the current fiscal year in the amount of $13,789,400. When making the entries, it was estimated that 2 percent of the taxes would not be collected. At year-end, $309,200 is thought to be uncollectible, $365,000 would likely be collected during the 60-day period after the end of the fiscal year, and $52,800 would be collected after that time. The City had recognized the maximum of property taxes allowable under modified accrual accounting. In addition to the expenditures…arrow_forward*Please prepare journal entries for government-wide financial statements** (Select the appropriate fund for each situation when required. If no entry is required for a transaction/event, put "No journal entry required") A) budget is passed for all ongoing activities. Revenue is anticipated to be $1,023,250, with approved spending of $611,000 and operating transfers out of $336,000. B) contract is signed with a construction company to build a new central office building for the government at a cost of $9,000,000. The county previously recorded the budget for this project. C) Bonds are issued for $9,000,000 (face value) to finance construction of the new office building. The new building is completed. An invoice for $9,000,000 is received by the county and paid. E) Previously unrestricted cash of $1,600,000 is set aside by county officials to begin paying the bonds issued in (c). F) A portion of the bonds comes due, and $1,600,000 is paid. Of this total, $115,000 represents…arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education